Midland Terrace, Bradford BD2
View Property Listing
Yorkshire and The Humber, England, BD2
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_yorkshire_and_the_humber: [3.5, 5.5, 6, 6, 5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 750
Initial Investment
£38,485First YearProfit From Rental Income
£15,232
↗ 40%After 5 Years
Change In Property Value
£36,014
↗ 29%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £5,514 | £5,540 | £5,564 | £5,598 | £5,632 | £27,847 |
| Profit Before Tax | £3,486 | £3,595 | £3,708 | £3,906 | £4,109 | £18,805 |
| Profit After Tax | £2,824 | £2,912 | £3,004 | £3,164 | £3,329 | £15,232 |
| Change In Property Value | £4,373 | £7,113 | £8,186 | £8,677 | £7,665 | £36,014 |
| Net Return | £7,197 | £10,025 | £11,190 | £11,841 | £10,994 | £51,246 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 19% | 26% | 29% | 31% | 29% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change